DDM Analysis: 600519.SS

Valuation Snapshot

Stable Growth	$7,997.67 - $14,270.77	$13,373.80
Multi-Stage	$2,315.55 - $2,532.29	$2,421.93
Blended Fair Value	$7,897.87
Current Price	$1,443.99
Upside	446.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.37%	31.23%	54.83	25.94	43.64	19.32	17.05	14.56	11.01	6.80	6.23	4.02
YoY Growth	-	-	111.33%	-40.55%	125.91%	13.32%	17.10%	32.18%	62.06%	9.05%	55.09%	11.00%
Dividend Yield	-	-	3.51%	1.51%	2.40%	1.12%	0.85%	1.31%	1.28%	0.99%	1.61%	1.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	90,027.34
(-) Cash Dividends Paid (M)	64,671.68
(=) Cash Retained (M)	25,355.66

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,005.47	11,253.42	6,752.05
Cash Retained (M)	25,355.66	25,355.66	25,355.66
(-) Cash Required (M)	-18,005.47	-11,253.42	-6,752.05
(=) Excess Retained (M)	7,350.19	14,102.25	18,603.61
(/) Shares Outstanding (M)	1,254.61	1,254.61	1,254.61
(=) Excess Retained per Share	5.86	11.24	14.83
LTM Dividend per Share	51.55	51.55	51.55
(+) Excess Retained per Share	5.86	11.24	14.83
(=) Adjusted Dividend	57.41	62.79	66.38
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,997.67	$13,373.80	$14,270.77
Upside / Downside	453.86%	826.17%	888.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	90,027.34	95,879.12	102,111.26	108,748.49	115,817.14	123,345.26	127,045.62
Payout Ratio	71.84%	75.47%	79.10%	82.73%	86.37%	90.00%	92.50%
Projected Dividends (M)	64,671.68	72,358.51	80,771.39	89,972.24	100,027.93	111,010.73	117,517.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	67,458.06	68,097.47	68,736.89
Year 2 PV (M)	70,201.44	71,538.58	72,888.34
Year 3 PV (M)	72,902.30	74,995.06	77,127.50
Year 4 PV (M)	75,561.09	78,466.96	81,455.84
Year 5 PV (M)	78,178.28	81,954.32	85,874.88
PV of Terminal Value (M)	2,540,796.44	2,663,517.86	2,790,936.11
Equity Value (M)	2,905,097.61	3,038,570.25	3,177,019.55
Shares Outstanding (M)	1,254.61	1,254.61	1,254.61
Fair Value	$2,315.55	$2,421.93	$2,532.29
Upside / Downside	60.36%	67.73%	75.37%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Kweichow Moutai Co., Ltd. (600519.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener